[BPLANT] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 52.78%
YoY- 115.9%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 293,773 242,779 171,937 227,622 205,679 167,058 162,689 48.23%
PBT 124,265 64,044 19,277 49,682 27,549 4,770 1,280 2006.44%
Tax -28,395 -15,097 -8,117 -23,133 -11,667 -475 -13,624 63.09%
NP 95,870 48,947 11,160 26,549 15,882 4,295 -12,344 -
-
NP to SH 95,558 48,375 12,225 27,455 17,970 7,080 -9,553 -
-
Tax Rate 22.85% 23.57% 42.11% 46.56% 42.35% 9.96% 1,064.38% -
Total Cost 197,903 193,832 160,777 201,073 189,797 162,763 175,033 8.52%
-
Net Worth 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 39,200 51,519 6,720 11,200 11,200 - - -
Div Payout % 41.02% 106.50% 54.97% 40.79% 62.33% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2.90%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 32.63% 20.16% 6.49% 11.66% 7.72% 2.57% -7.59% -
ROE 3.58% 1.85% 0.47% 1.07% 0.70% 0.28% -0.37% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.11 10.84 7.68 10.16 9.18 7.46 7.26 48.23%
EPS 4.27 2.16 0.55 1.23 0.80 0.32 -0.43 -
DPS 1.75 2.30 0.30 0.50 0.50 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.15 1.15 1.14 1.14 2.90%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.11 10.84 7.68 10.16 9.18 7.46 7.26 48.23%
EPS 4.27 2.16 0.55 1.23 0.80 0.32 -0.43 -
DPS 1.75 2.30 0.30 0.50 0.50 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.15 1.15 1.14 1.14 2.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.615 0.565 0.585 0.61 0.475 0.355 0.26 -
P/RPS 4.69 5.21 7.62 6.00 5.17 4.76 3.58 19.70%
P/EPS 14.42 26.16 107.19 49.77 59.21 112.32 -60.97 -
EY 6.94 3.82 0.93 2.01 1.69 0.89 -1.64 -
DY 2.85 4.07 0.51 0.82 1.05 0.00 0.00 -
P/NAPS 0.52 0.48 0.50 0.53 0.41 0.31 0.23 72.17%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 25/08/21 25/05/21 24/03/21 23/11/20 25/08/20 02/06/20 -
Price 0.715 0.59 0.60 0.585 0.585 0.39 0.35 -
P/RPS 5.45 5.44 7.82 5.76 6.37 5.23 4.82 8.52%
P/EPS 16.76 27.32 109.94 47.73 72.92 123.39 -82.07 -
EY 5.97 3.66 0.91 2.10 1.37 0.81 -1.22 -
DY 2.45 3.90 0.50 0.85 0.85 0.00 0.00 -
P/NAPS 0.60 0.50 0.52 0.51 0.51 0.34 0.31 55.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment